{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["hiddenSheet","Hovedark","Ny MTU","Ny IKT","Ny inventar","Ny utstyr 1","Ny utstyr 2","Ny utstyr 3","Gammel MTU","Gammel IKT","Gammel inventar","Gammel utstyr 1","Gammel utstyr 2","Gammel utstyr 3"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":12,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"hiddenSheet","index":0,"n_rows":11,"n_cols":1,"rows_kept":11,"cut":false,"hidden":true,"merged":[]}
[-11]
["lagre"]
["nei"]
["UB"]
["DOK"]
[2.2000000000000002]
["EK_Avdeling¤2#4¤2# ¤3#EK_Avsnitt¤2#4¤2# ¤3#EK_Bedriftsnavn¤2#1¤2#Sykehuset i Vestfold HF¤3#EK_GjelderFra¤2#0¤2#20.02.2024¤3#EK_KlGjelderFra¤2#0¤2#¤3#EK_Opprettet¤2#0¤2#06.02.2015¤3#EK_Utgitt¤2#0¤2#29.04.2015¤3#EK_IBrukDato¤2#0¤2#20.02.2024¤3#EK_DokumentID¤2#0¤2#D19034¤3#EK_DokTittel¤2#0¤2#Mini-metodevurdering. Økonomiske beregninger¤3#EK_DokType¤2#0¤2#Skjema¤3#EK_DocLvlShort¤2#0¤2# ¤3#EK_DocLevel¤2#0¤2# ¤3#EK_EksRef¤2#2¤2# 0\t¤3#EK_Erstatter¤2#0¤2#2.01¤3#EK_ErstatterD¤2#0¤2#01.09.2022¤3#EK_Signatur¤2#0¤2#Fagdirektør (med) Jon Anders Takvam¤3#EK_Verifisert¤2#0¤2# ¤3#EK_Hørt¤2#0¤2# ¤3#EK_AuditReview¤2#2¤2# ¤3#EK_AuditApprove¤2#2¤2# ¤3#EK_Gradering¤2#0¤2#Åpen¤3#EK_Gradnr¤2#4¤2#0¤3#EK_Kapittel¤2#4¤2# ¤3#EK_Referanse¤2#2¤2# 0\t¤3#EK_RefNr¤2#0¤2#1.1.8.2.11¤3#EK_Revisjon¤2#0¤2#3.00¤3#EK_Ansvarlig¤2#0¤2#Rådgiver - adm¤3#EK_SkrevetAv¤2#0¤2#Kvalitetsavdelingen¤3#EK_UText1¤2#0¤2# ¤3#EK_UText2¤2#0¤2# ¤3#EK_UText3¤2#0¤2# ¤3#EK_UText4¤2#0¤2# ¤3#EK_Status¤2#0¤2#I bruk¤3#EK_Stikkord¤2#0¤2#HTA mini-HTA validering beslutningsverktøy metodevurdering¤3#EK_SuperStikkord¤2#0¤2#¤3#EK_Rapport¤2#3¤2#¤3#EK_EKPrintMerke¤2#0¤2#Utskrift er kun gyldig på utskriftsdato¤3#EK_Watermark¤2#0¤2#¤3#EK_Utgave¤2#0¤2#3.00¤3#EK_Merknad¤2#7¤2#Ny godkjenning, engen endringer¤3#EK_VerLogg¤2#2¤2#Ver. 3.00 - 20.02.2024|Ny godkjenning, engen endringer¤1#Ver. 2.01 - 01.09.2022|Ny godkjenningsperiode, ingen endringer¤1#Ver. 2.00 - 23.09.2020|Ny godkjenning uten endringer. Ny godkjenner er Fagdirektør¤1#Ver. 1.01 - 14.02.2018|Forlenget gyldighet til 14.02.2020 uten endringer i dokumentet.\r\nForlenget gyldighet til 14.02.2020¤1#Ver. 1.00 - 29.04.2015|¤3#EK_RF1¤2#4¤2# ¤3#EK_RF2¤2#4¤2# ¤3#EK_RF3¤2#4¤2# ¤3#EK_RF4¤2#4¤2# ¤3#EK_RF5¤2#4¤2# ¤3#EK_RF6¤2#4¤2# ¤3#EK_RF7¤2#4¤2# ¤3#EK_RF8¤2#4¤2# ¤3#EK_RF9¤2#4¤2# ¤3#EK_Mappe1¤2#4¤2# ¤3#EK_Mappe2¤2#4¤2# ¤3#EK_Mappe3¤2#4¤2# ¤3#EK_Mappe4¤2#4¤2# ¤3#EK_Mappe5¤2#4¤2# ¤3#EK_Mappe6¤2#4¤2# ¤3#EK_Mappe7¤2#4¤2# ¤3#EK_Mappe8¤2#4¤2# ¤3#EK_Mappe9¤2#4¤2# ¤3#EK_DL¤2#0¤2#11¤3#EK_GjelderTil¤2#0¤2#20.02.2026¤3#EK_Vedlegg¤2#2¤2# 0\t¤3#EK_AvdelingOver¤2#4¤2# ¤3#EK_HRefNr¤2#0¤2# ¤3#EK_HbNavn¤2#0¤2# ¤3#EK_DokRefnr¤2#4¤2#0001010802¤3#EK_Dokendrdato¤2#4¤2#20.02.2024 12:14:15¤3#EK_HbType¤2#4¤2# ¤3#EK_Offisiell¤2#4¤2# ¤3#EK_VedleggRef¤2#4¤2#1.1.8.2.11¤3#EK_Strukt00¤2#5¤2#¤5#1¤5#Overordnet nivå - Nivå 1¤5#0¤5#0¤4#.¤5#1¤5#Ledelse¤5#1¤5#0¤4#.¤5#8¤5#System for styring og ledelse¤5#0¤5#0¤4#.¤5#2¤5#Dokumentstyring¤5#0¤5#0¤4#\\¤3#EK_Strukt01¤2#5¤2#¤5#¤5#Hele SiV¤5#0¤5#0¤4#\\¤3#EK_Strukt02¤2#5¤2# ¤3#EK_Strukt04¤2#5¤2#¤3#EK_Pub¤2#6¤2#;10;¤3#EKR_DokType¤2#0¤2# ¤3#EKR_Doktittel¤2#0¤2# ¤3#EKR_DokumentID¤2#0¤2# ¤3#EKR_RefNr¤2#0¤2# ¤3#EKR_Gradering¤2#0¤2# ¤3#EKR_Signatur¤2#0¤2# ¤3#EKR_Verifisert¤2#0¤2# ¤3#EKR_Hørt¤2#0¤2# ¤3#EKR_AuditReview¤2#2¤2# ¤3#EKR_AuditApprove¤2#2¤2# ¤3#EKR_AuditFinal¤2#2¤2# ¤3#EKR_Dokeier¤2#0¤2# ¤3#EKR_Status¤2#0¤2# ¤3#EKR_Opprettet¤2#0¤2# ¤3#EKR_Endret¤2#0¤2# ¤3#EKR_Ibruk¤2#0¤2# ¤3#EKR_Rapport¤2#3¤2# ¤3#EKR_Utgitt¤2#0¤2# ¤3#EKR_SkrevetAv¤2#0¤2# ¤3#EKR_UText1¤2#0¤2# ¤3#EKR_UText2¤2#0¤2# ¤3#EKR_UText3¤2#0¤2# ¤3#EKR_UText4¤2#0¤2# ¤3#EKR_DokRefnr¤2#4¤2# ¤3#EKR_Gradnr¤2#4¤2# ¤3#EKR_Strukt00¤2#5¤2#¤5#1¤5#Overordnet nivå - Nivå 1¤5#0¤5#0¤4#.¤5#1¤5#Ledelse¤5#1¤5#0¤4#.¤5#8¤5#System for styring og ledelse¤5#0¤5#0¤4#.¤5#2¤5#Dokumentstyring¤5#0¤5#0¤4#\\¤3#"]
["___"]
["___"]
["___"]
[0]

{"sheet":"Hovedark","index":1,"n_rows":71,"n_cols":12,"rows_kept":71,"cut":false,"hidden":false,"merged":[[0,1,0,11]]}
["Mini-metodevurdering: Økonomisk beregning","BLÅ FELTER SKAL FYLLES UT"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"    "]
[]
[]
[]
["Investering - endring i kontantstrømmer","Avskrivningstid (år)","År 1","År 2","År 3","År 4","År 5","År 6","År 7","År 8","År 9","År 10"]
["Ny metode"]
["Økte investeringer medisinsk teknisk utstyr",10]
["Økte investeringer IKT-utstyr ",10]
["Økte investeringer inventar",10]
["Økte investeringer annet utstyr 1",10]
["Økte investeringer annet utstyr 2",10]
["Økte investeringer annet utstyr 3",10]
["Gammel metode"]
["Eventuelt salg av utstyr som skal erstattes eller blir overflødig."]
["Reduserte investeringer medisinsk teknisk utstyr",10]
["Reduserte investeringer IKT-utstyr",10]
["Reduserte investeringer inventar",10]
["Reduserte investeringer annet utstyr 1",10]
["Reduserte investeringer annet utstyr 2",10]
["Reduserte investeringer annet utstyr 3",10]
["Sum endring kontantstrømmer investering",null,{"$f":"SUM(C10:C23)","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
["Drift - endring i kontantstrømmer",null,"År 1","År 2","År 3","År 4","År 5","År 6","År 7","År 8","År 9","År 10"]
["Ny metode"]
["ISF-inntekt"]
["Annen inntekt"]
["Bemanningskostnader/Personelltimer"]
["Opplæring/kurs"]
["Medikamenter"]
["Implantater"]
["Laboratorierekvisita"]
["Annet medisinsk materiell"]
["Servicekostnader utstyr"]
["Driftskostnader PCer (kr 10 000 pr. PC til helseregionens IKT avdeling)"]
["Diverse forbruksmateriell"]
["Andre driftskostnader 1"]
["Andre driftskostnader 2"]
["Andre driftskostnader 3"]
["Gammel metode"]
["ISF-inntekt"]
["Annen inntekt"]
["Bemanningskostnader"]
["Opplæring/kurs"]
["Medikamenter"]
["Implantater"]
["Laboratorierekvisita"]
["Annet medisinsk materiell"]
["Driftskostnader areal (vedlikehold, strøm, renhold)"]
["Servicekostnader utstyr"]
["Driftskostnader PCer (kr 10 000 pr. PC til helseregionens IKT avdeling)"]
["Diverse forbruksmateriell"]
["Andre driftskostnader 1"]
["Andre driftskostnader 2"]
["Andre driftskostnader 3"]
["Sum endring kontantstrømmer drift",null,{"$f":"SUM(C29:C58)","v":0},{"$f":"SUM(D29:D58)","v":0},0,0,0,0,0,0,0,0]
[]
["Diskonteringsrente",0.04]
["Netto nåverdi",{"$f":"C24+NPV(B61,D24:L24)+C59+NPV(B61,D59:L59)","v":0}]
[]
[]
["Budsjetteffekt",null,"År 1","År 2","År 3","År 4","År 5","År 6","År 7","År 8","År 9","År 10"]
["Inntekter",null,{"$f":"C29+C30+C44+C45","v":0},0,0,0,0,0,0,0,0,0]
["Driftskostnader",null,{"$f":"SUM(C31:C42)+SUM(C46:C58)","v":0},0,0,0,0,0,0,0,0,0]
["Avskrivninger",null,{"$f":"'Ny MTU'!B19+'Ny IKT'!B19+'Ny inventar'!B19+'Ny utstyr 1'!B19+'Ny utstyr 2'!B19+'Ny utstyr 3'!B19+'Gammel MTU'!B19+'Gammel IKT'!B19+'Gammel inventar'!B19+'Gammel utstyr 1'!B19+'Gammel utstyr 2'!B19+'Gammel utstyr 3'!B19","v":0},{"$f":"'Ny MTU'!C19+'Ny IKT'!C19+'Ny inventar'!C19+'Ny utstyr 1'!C19+'Ny utstyr 2'!C19+'Ny utstyr 3'!C19+'Gammel MTU'!C19+'Gammel IKT'!C19+'Gammel inventar'!C19+'Gammel utstyr 1'!C19+'Gammel utstyr 2'!C19+'Gammel utstyr 3'!C19","v":0},{"$f":"'Ny MTU'!D19+'Ny IKT'!D19+'Ny inventar'!D19+'Ny utstyr 1'!D19+'Ny utstyr 2'!D19+'Ny utstyr 3'!D19+'Gammel MTU'!D19+'Gammel IKT'!D19+'Gammel inventar'!D19+'Gammel utstyr 1'!D19+'Gammel utstyr 2'!D19+'Gammel utstyr 3'!D19","v":0},{"$f":"'Ny MTU'!E19+'Ny IKT'!E19+'Ny inventar'!E19+'Ny utstyr 1'!E19+'Ny utstyr 2'!E19+'Ny utstyr 3'!E19+'Gammel MTU'!E19+'Gammel IKT'!E19+'Gammel inventar'!E19+'Gammel utstyr 1'!E19+'Gammel utstyr 2'!E19+'Gammel utstyr 3'!E19","v":0},{"$f":"'Ny MTU'!F19+'Ny IKT'!F19+'Ny inventar'!F19+'Ny utstyr 1'!F19+'Ny utstyr 2'!F19+'Ny utstyr 3'!F19+'Gammel MTU'!F19+'Gammel IKT'!F19+'Gammel inventar'!F19+'Gammel utstyr 1'!F19+'Gammel utstyr 2'!F19+'Gammel utstyr 3'!F19","v":0},{"$f":"'Ny MTU'!G19+'Ny IKT'!G19+'Ny inventar'!G19+'Ny utstyr 1'!G19+'Ny utstyr 2'!G19+'Ny utstyr 3'!G19+'Gammel MTU'!G19+'Gammel IKT'!G19+'Gammel inventar'!G19+'Gammel utstyr 1'!G19+'Gammel utstyr 2'!G19+'Gammel utstyr 3'!G19","v":0},{"$f":"'Ny MTU'!H19+'Ny IKT'!H19+'Ny inventar'!H19+'Ny utstyr 1'!H19+'Ny utstyr 2'!H19+'Ny utstyr 3'!H19+'Gammel MTU'!H19+'Gammel IKT'!H19+'Gammel inventar'!H19+'Gammel utstyr 1'!H19+'Gammel utstyr 2'!H19+'Gammel utstyr 3'!H19","v":0},{"$f":"'Ny MTU'!I19+'Ny IKT'!I19+'Ny inventar'!I19+'Ny utstyr 1'!I19+'Ny utstyr 2'!I19+'Ny utstyr 3'!I19+'Gammel MTU'!I19+'Gammel IKT'!I19+'Gammel inventar'!I19+'Gammel utstyr 1'!I19+'Gammel utstyr 2'!I19+'Gammel utstyr 3'!I19","v":0},{"$f":"'Ny MTU'!J19+'Ny IKT'!J19+'Ny inventar'!J19+'Ny utstyr 1'!J19+'Ny utstyr 2'!J19+'Ny utstyr 3'!J19+'Gammel MTU'!J19+'Gammel IKT'!J19+'Gammel inventar'!J19+'Gammel utstyr 1'!J19+'Gammel utstyr 2'!J19+'Gammel utstyr 3'!J19","v":0},{"$f":"'Ny MTU'!K19+'Ny IKT'!K19+'Ny inventar'!K19+'Ny utstyr 1'!K19+'Ny utstyr 2'!K19+'Ny utstyr 3'!K19+'Gammel MTU'!K19+'Gammel IKT'!K19+'Gammel inventar'!K19+'Gammel utstyr 1'!K19+'Gammel utstyr 2'!K19+'Gammel utstyr 3'!K19","v":0}]
["Salg av utstyr som skal erstattes eller blir overflødig",null,{"$f":"C17","v":0},{"$f":"D17","v":0},0,0,0,0,0,0,0,0]
["Bokført restverdi av utstyr som skal erstattes eller blir overflødig"]
["Resultat",null,{"$f":"SUM(C66:C70)","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"Ny MTU","index":2,"n_rows":26,"n_cols":12,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
["Hjelpeark - avskrivninger av ny MTU"]
[]
["Avskrivningsperiode",{"$f":"Hovedark!B10","v":10}]
[]
["Investeringsår",1,2,3,4,5,6,7,8,9,10,"Sum"]
["Investering",{"$f":"Hovedark!C10","v":0},{"$f":"Hovedark!D10","v":0},{"$f":"Hovedark!E10","v":0},{"$f":"Hovedark!F10","v":0},{"$f":"Hovedark!G10","v":0},{"$f":"Hovedark!H10","v":0},{"$f":"Hovedark!I10","v":0},{"$f":"Hovedark!J10","v":0},{"$f":"Hovedark!K10","v":0},{"$f":"Hovedark!L10","v":0},{"$f":"SUM(B6:K6)","v":0}]
[]
["Avskrivningsår"]
[1,{"$f":"IF($A9>B$5,\"\",IF($B$3-B$5>$B$5-($A9+1),INDIRECT(ADDRESS(6,$A9+1))/$B$3,0))","v":0},{"$f":"IF($A9>C$5,\"\",IF($B$3-C$5>$B$5-($A9+1),INDIRECT(ADDRESS(6,$A9+1))/$B$3,0))","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(B9:K9)","v":0}]
[2,"",0,0,0,0,0,0,0,0,0,0]
[3,"","",0,0,0,0,0,0,0,0,0]
[4,"","","",0,0,0,0,0,0,0,0]
[5,"","","","",0,0,0,0,0,0,0]
[6,"","","","","",0,0,0,0,0,0]
[7,"","","","","","",0,0,0,0,0]
[8,"",{"$f":"IF($A16>C$5,\"\",IF($B$3-C$5>$B$5-($A16+1),INDIRECT(ADDRESS(6,$A16+1))/$B$3,0))","v":""},"","","","","",0,0,0,0]
[9,"","","","","","","","",0,0,0]
[10,"","","","","","","","","",0,0]
["Avskrivninger",{"$f":"SUM(B9:B18)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(ROW(B11)-COLUMN($B11)>6,\"\",B11)","v":""},{"$f":"IF(ROW(C11)-COLUMN($B11)>6,\"\",C11)","v":""},{"$f":"IF(ROW(D11)-COLUMN($B11)>6,\"\",D11)","v":""},"","","","","",""]

{"sheet":"Ny IKT","index":3,"n_rows":26,"n_cols":12,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
["Hjelpeark - avskrivninger av nytt IKT-utstyr"]
[]
["Avskrivningsperiode",{"$f":"Hovedark!B11","v":10}]
[]
["Investeringsår",1,2,3,4,5,6,7,8,9,10,"Sum"]
["Investering",{"$f":"Hovedark!C11","v":0},{"$f":"Hovedark!D11","v":0},{"$f":"Hovedark!E11","v":0},{"$f":"Hovedark!F11","v":0},{"$f":"Hovedark!G11","v":0},{"$f":"Hovedark!H11","v":0},{"$f":"Hovedark!I11","v":0},{"$f":"Hovedark!J11","v":0},{"$f":"Hovedark!K11","v":0},{"$f":"Hovedark!L11","v":0},{"$f":"SUM(B6:K6)","v":0}]
[]
["Avskrivningsår"]
[1,{"$f":"IF($A9>B$5,\"\",IF($B$3-B$5>$B$5-($A9+1),INDIRECT(ADDRESS(6,$A9+1))/$B$3,0))","v":0},{"$f":"IF($A9>C$5,\"\",IF($B$3-C$5>$B$5-($A9+1),INDIRECT(ADDRESS(6,$A9+1))/$B$3,0))","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(B9:K9)","v":0}]
[2,"",0,0,0,0,0,0,0,0,0,0]
[3,"","",0,0,0,0,0,0,0,0,0]
[4,"","","",0,0,0,0,0,0,0,0]
[5,"","","","",0,0,0,0,0,0,0]
[6,"","","","","",0,0,0,0,0,0]
[7,"","","","","","",0,0,0,0,0]
[8,"",{"$f":"IF($A16>C$5,\"\",IF($B$3-C$5>$B$5-($A16+1),INDIRECT(ADDRESS(6,$A16+1))/$B$3,0))","v":""},"","","","","",0,0,0,0]
[9,"","","","","","","","",0,0,0]
[10,"","","","","","","","","",0,0]
["Avskrivninger",{"$f":"SUM(B9:B18)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(ROW(B11)-COLUMN($B11)>6,\"\",B11)","v":""},{"$f":"IF(ROW(C11)-COLUMN($B11)>6,\"\",C11)","v":""},{"$f":"IF(ROW(D11)-COLUMN($B11)>6,\"\",D11)","v":""},"","","","","",""]

{"sheet":"Ny inventar","index":4,"n_rows":26,"n_cols":12,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
["Hjelpeark - avskrivninger nytt inventar"]
[]
["Avskrivningsperiode",{"$f":"Hovedark!B12","v":10}]
[]
["Investeringsår",1,2,3,4,5,6,7,8,9,10,"Sum"]
["Investering",{"$f":"Hovedark!C12","v":0},{"$f":"Hovedark!D12","v":0},{"$f":"Hovedark!E12","v":0},{"$f":"Hovedark!F12","v":0},{"$f":"Hovedark!G12","v":0},{"$f":"Hovedark!H12","v":0},{"$f":"Hovedark!I12","v":0},{"$f":"Hovedark!J12","v":0},{"$f":"Hovedark!K12","v":0},{"$f":"Hovedark!L12","v":0},{"$f":"SUM(B6:K6)","v":0}]
[]
["Avskrivningsår"]
[1,{"$f":"IF($A9>B$5,\"\",IF($B$3-B$5>$B$5-($A9+1),INDIRECT(ADDRESS(6,$A9+1))/$B$3,0))","v":0},{"$f":"IF($A9>C$5,\"\",IF($B$3-C$5>$B$5-($A9+1),INDIRECT(ADDRESS(6,$A9+1))/$B$3,0))","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(B9:K9)","v":0}]
[2,"",0,0,0,0,0,0,0,0,0,0]
[3,"","",0,0,0,0,0,0,0,0,0]
[4,"","","",0,0,0,0,0,0,0,0]
[5,"","","","",0,0,0,0,0,0,0]
[6,"","","","","",0,0,0,0,0,0]
[7,"","","","","","",0,0,0,0,0]
[8,"",{"$f":"IF($A16>C$5,\"\",IF($B$3-C$5>$B$5-($A16+1),INDIRECT(ADDRESS(6,$A16+1))/$B$3,0))","v":""},"","","","","",0,0,0,0]
[9,"","","","","","","","",0,0,0]
[10,"","","","","","","","","",0,0]
["Avskrivninger",{"$f":"SUM(B9:B18)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(ROW(B11)-COLUMN($B11)>6,\"\",B11)","v":""},{"$f":"IF(ROW(C11)-COLUMN($B11)>6,\"\",C11)","v":""},{"$f":"IF(ROW(D11)-COLUMN($B11)>6,\"\",D11)","v":""},"","","","","",""]

{"sheet":"Ny utstyr 1","index":5,"n_rows":26,"n_cols":12,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
["Hjelpeark - avskrivninger av nytt annet utstyr 1"]
[]
["Avskrivningsperiode",{"$f":"Hovedark!B13","v":10}]
[]
["Investeringsår",1,2,3,4,5,6,7,8,9,10,"Sum"]
["Investering",{"$f":"Hovedark!C13","v":0},{"$f":"Hovedark!D13","v":0},{"$f":"Hovedark!E13","v":0},{"$f":"Hovedark!F13","v":0},{"$f":"Hovedark!G13","v":0},{"$f":"Hovedark!H13","v":0},{"$f":"Hovedark!I13","v":0},{"$f":"Hovedark!J13","v":0},{"$f":"Hovedark!K13","v":0},{"$f":"Hovedark!L13","v":0},{"$f":"SUM(B6:K6)","v":0}]
[]
["Avskrivningsår"]
[1,{"$f":"IF($A9>B$5,\"\",IF($B$3-B$5>$B$5-($A9+1),INDIRECT(ADDRESS(6,$A9+1))/$B$3,0))","v":0},{"$f":"IF($A9>C$5,\"\",IF($B$3-C$5>$B$5-($A9+1),INDIRECT(ADDRESS(6,$A9+1))/$B$3,0))","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(B9:K9)","v":0}]
[2,"",0,0,0,0,0,0,0,0,0,0]
[3,"","",0,0,0,0,0,0,0,0,0]
[4,"","","",0,0,0,0,0,0,0,0]
[5,"","","","",0,0,0,0,0,0,0]
[6,"","","","","",0,0,0,0,0,0]
[7,"","","","","","",0,0,0,0,0]
[8,"",{"$f":"IF($A16>C$5,\"\",IF($B$3-C$5>$B$5-($A16+1),INDIRECT(ADDRESS(6,$A16+1))/$B$3,0))","v":""},"","","","","",0,0,0,0]
[9,"","","","","","","","",0,0,0]
[10,"","","","","","","","","",0,0]
["Avskrivninger",{"$f":"SUM(B9:B18)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(ROW(B11)-COLUMN($B11)>6,\"\",B11)","v":""},{"$f":"IF(ROW(C11)-COLUMN($B11)>6,\"\",C11)","v":""},{"$f":"IF(ROW(D11)-COLUMN($B11)>6,\"\",D11)","v":""},"","","","","",""]

{"sheet":"Ny utstyr 2","index":6,"n_rows":26,"n_cols":12,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
["Hjelpeark - avskrivninger av nytt annet utstyr 2"]
[]
["Avskrivningsperiode",{"$f":"Hovedark!B14","v":10}]
[]
["Investeringsår",1,2,3,4,5,6,7,8,9,10,"Sum"]
["Investering",{"$f":"Hovedark!C14","v":0},{"$f":"Hovedark!D14","v":0},{"$f":"Hovedark!E14","v":0},{"$f":"Hovedark!F14","v":0},{"$f":"Hovedark!G14","v":0},{"$f":"Hovedark!H14","v":0},{"$f":"Hovedark!I14","v":0},{"$f":"Hovedark!J14","v":0},{"$f":"Hovedark!K14","v":0},{"$f":"Hovedark!L14","v":0},{"$f":"SUM(B6:K6)","v":0}]
[]
["Avskrivningsår"]
[1,{"$f":"IF($A9>B$5,\"\",IF($B$3-B$5>$B$5-($A9+1),INDIRECT(ADDRESS(6,$A9+1))/$B$3,0))","v":0},{"$f":"IF($A9>C$5,\"\",IF($B$3-C$5>$B$5-($A9+1),INDIRECT(ADDRESS(6,$A9+1))/$B$3,0))","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(B9:K9)","v":0}]
[2,"",0,0,0,0,0,0,0,0,0,0]
[3,"","",0,0,0,0,0,0,0,0,0]
[4,"","","",0,0,0,0,0,0,0,0]
[5,"","","","",0,0,0,0,0,0,0]
[6,"","","","","",0,0,0,0,0,0]
[7,"","","","","","",0,0,0,0,0]
[8,"",{"$f":"IF($A16>C$5,\"\",IF($B$3-C$5>$B$5-($A16+1),INDIRECT(ADDRESS(6,$A16+1))/$B$3,0))","v":""},"","","","","",0,0,0,0]
[9,"","","","","","","","",0,0,0]
[10,"","","","","","","","","",0,0]
["Avskrivninger",{"$f":"SUM(B9:B18)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(ROW(B11)-COLUMN($B11)>6,\"\",B11)","v":""},{"$f":"IF(ROW(C11)-COLUMN($B11)>6,\"\",C11)","v":""},{"$f":"IF(ROW(D11)-COLUMN($B11)>6,\"\",D11)","v":""},"","","","","",""]

{"sheet":"Ny utstyr 3","index":7,"n_rows":26,"n_cols":12,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
["Hjelpeark - avskrivninger av nytt annet utstyr 3"]
[]
["Avskrivningsperiode",{"$f":"Hovedark!B15","v":10}]
[]
["Investeringsår",1,2,3,4,5,6,7,8,9,10,"Sum"]
["Investering",{"$f":"Hovedark!C15","v":0},{"$f":"Hovedark!D15","v":0},{"$f":"Hovedark!E15","v":0},{"$f":"Hovedark!F15","v":0},{"$f":"Hovedark!G15","v":0},{"$f":"Hovedark!H15","v":0},{"$f":"Hovedark!I15","v":0},{"$f":"Hovedark!J15","v":0},{"$f":"Hovedark!K15","v":0},{"$f":"Hovedark!L15","v":0},{"$f":"SUM(B6:K6)","v":0}]
[]
["Avskrivningsår"]
[1,{"$f":"IF($A9>B$5,\"\",IF($B$3-B$5>$B$5-($A9+1),INDIRECT(ADDRESS(6,$A9+1))/$B$3,0))","v":0},{"$f":"IF($A9>C$5,\"\",IF($B$3-C$5>$B$5-($A9+1),INDIRECT(ADDRESS(6,$A9+1))/$B$3,0))","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(B9:K9)","v":0}]
[2,"",0,0,0,0,0,0,0,0,0,0]
[3,"","",0,0,0,0,0,0,0,0,0]
[4,"","","",0,0,0,0,0,0,0,0]
[5,"","","","",0,0,0,0,0,0,0]
[6,"","","","","",0,0,0,0,0,0]
[7,"","","","","","",0,0,0,0,0]
[8,"",{"$f":"IF($A16>C$5,\"\",IF($B$3-C$5>$B$5-($A16+1),INDIRECT(ADDRESS(6,$A16+1))/$B$3,0))","v":""},"","","","","",0,0,0,0]
[9,"","","","","","","","",0,0,0]
[10,"","","","","","","","","",0,0]
["Avskrivninger",{"$f":"SUM(B9:B18)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(ROW(B11)-COLUMN($B11)>6,\"\",B11)","v":""},{"$f":"IF(ROW(C11)-COLUMN($B11)>6,\"\",C11)","v":""},{"$f":"IF(ROW(D11)-COLUMN($B11)>6,\"\",D11)","v":""},"","","","","",""]

{"sheet":"Gammel MTU","index":8,"n_rows":26,"n_cols":12,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
["Hjelpeark - avskrivninger av gammel MTU"]
[]
["Avskrivningsperiode",{"$f":"Hovedark!B18","v":10}]
[]
["Investeringsår",1,2,3,4,5,6,7,8,9,10,"Sum"]
["Investering",{"$f":"Hovedark!C18","v":0},{"$f":"Hovedark!D18","v":0},{"$f":"Hovedark!E18","v":0},{"$f":"Hovedark!F18","v":0},{"$f":"Hovedark!G18","v":0},{"$f":"Hovedark!H18","v":0},{"$f":"Hovedark!I18","v":0},{"$f":"Hovedark!J18","v":0},{"$f":"Hovedark!K18","v":0},{"$f":"Hovedark!L18","v":0},{"$f":"SUM(B6:K6)","v":0}]
[]
["Avskrivningsår"]
[1,{"$f":"IF($A9>B$5,\"\",IF($B$3-B$5>$B$5-($A9+1),INDIRECT(ADDRESS(6,$A9+1))/$B$3,0))","v":0},{"$f":"IF($A9>C$5,\"\",IF($B$3-C$5>$B$5-($A9+1),INDIRECT(ADDRESS(6,$A9+1))/$B$3,0))","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(B9:K9)","v":0}]
[2,"",0,0,0,0,0,0,0,0,0,0]
[3,"","",0,0,0,0,0,0,0,0,0]
[4,"","","",0,0,0,0,0,0,0,0]
[5,"","","","",0,0,0,0,0,0,0]
[6,"","","","","",0,0,0,0,0,0]
[7,"","","","","","",0,0,0,0,0]
[8,"",{"$f":"IF($A16>C$5,\"\",IF($B$3-C$5>$B$5-($A16+1),INDIRECT(ADDRESS(6,$A16+1))/$B$3,0))","v":""},"","","","","",0,0,0,0]
[9,"","","","","","","","",0,0,0]
[10,"","","","","","","","","",0,0]
["Avskrivninger",{"$f":"SUM(B9:B18)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(ROW(B11)-COLUMN($B11)>6,\"\",B11)","v":""},{"$f":"IF(ROW(C11)-COLUMN($B11)>6,\"\",C11)","v":""},{"$f":"IF(ROW(D11)-COLUMN($B11)>6,\"\",D11)","v":""},"","","","","",""]

{"sheet":"Gammel IKT","index":9,"n_rows":26,"n_cols":12,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
["Hjelpeark - avskrivninger av gammelt IKT-utstyr"]
[]
["Avskrivningsperiode",{"$f":"Hovedark!B19","v":10}]
[]
["Investeringsår",1,2,3,4,5,6,7,8,9,10,"Sum"]
["Investering",{"$f":"Hovedark!C19","v":0},{"$f":"Hovedark!D19","v":0},{"$f":"Hovedark!E19","v":0},{"$f":"Hovedark!F19","v":0},{"$f":"Hovedark!G19","v":0},{"$f":"Hovedark!H19","v":0},{"$f":"Hovedark!I19","v":0},{"$f":"Hovedark!J19","v":0},{"$f":"Hovedark!K19","v":0},{"$f":"Hovedark!L19","v":0},{"$f":"SUM(B6:K6)","v":0}]
[]
["Avskrivningsår"]
[1,{"$f":"IF($A9>B$5,\"\",IF($B$3-B$5>$B$5-($A9+1),INDIRECT(ADDRESS(6,$A9+1))/$B$3,0))","v":0},{"$f":"IF($A9>C$5,\"\",IF($B$3-C$5>$B$5-($A9+1),INDIRECT(ADDRESS(6,$A9+1))/$B$3,0))","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(B9:K9)","v":0}]
[2,"",0,0,0,0,0,0,0,0,0,0]
[3,"","",0,0,0,0,0,0,0,0,0]
[4,"","","",0,0,0,0,0,0,0,0]
[5,"","","","",0,0,0,0,0,0,0]
[6,"","","","","",0,0,0,0,0,0]
[7,"","","","","","",0,0,0,0,0]
[8,"",{"$f":"IF($A16>C$5,\"\",IF($B$3-C$5>$B$5-($A16+1),INDIRECT(ADDRESS(6,$A16+1))/$B$3,0))","v":""},"","","","","",0,0,0,0]
[9,"","","","","","","","",0,0,0]
[10,"","","","","","","","","",0,0]
["Avskrivninger",{"$f":"SUM(B9:B18)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(ROW(B11)-COLUMN($B11)>6,\"\",B11)","v":""},{"$f":"IF(ROW(C11)-COLUMN($B11)>6,\"\",C11)","v":""},{"$f":"IF(ROW(D11)-COLUMN($B11)>6,\"\",D11)","v":""},"","","","","",""]

{"sheet":"Gammel inventar","index":10,"n_rows":26,"n_cols":12,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
["Hjelpeark - avskrivninger av gammelt inventar"]
[]
["Avskrivningsperiode",{"$f":"Hovedark!B20","v":10}]
[]
["Investeringsår",1,2,3,4,5,6,7,8,9,10,"Sum"]
["Investering",{"$f":"Hovedark!C20","v":0},{"$f":"Hovedark!D20","v":0},{"$f":"Hovedark!E20","v":0},{"$f":"Hovedark!F20","v":0},{"$f":"Hovedark!G20","v":0},{"$f":"Hovedark!H20","v":0},{"$f":"Hovedark!I20","v":0},{"$f":"Hovedark!J20","v":0},{"$f":"Hovedark!K20","v":0},{"$f":"Hovedark!L20","v":0},{"$f":"SUM(B6:K6)","v":0}]
[]
["Avskrivningsår"]
[1,{"$f":"IF($A9>B$5,\"\",IF($B$3-B$5>$B$5-($A9+1),INDIRECT(ADDRESS(6,$A9+1))/$B$3,0))","v":0},{"$f":"IF($A9>C$5,\"\",IF($B$3-C$5>$B$5-($A9+1),INDIRECT(ADDRESS(6,$A9+1))/$B$3,0))","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(B9:K9)","v":0}]
[2,"",0,0,0,0,0,0,0,0,0,0]
[3,"","",0,0,0,0,0,0,0,0,0]
[4,"","","",0,0,0,0,0,0,0,0]
[5,"","","","",0,0,0,0,0,0,0]
[6,"","","","","",0,0,0,0,0,0]
[7,"","","","","","",0,0,0,0,0]
[8,"",{"$f":"IF($A16>C$5,\"\",IF($B$3-C$5>$B$5-($A16+1),INDIRECT(ADDRESS(6,$A16+1))/$B$3,0))","v":""},"","","","","",0,0,0,0]
[9,"","","","","","","","",0,0,0]
[10,"","","","","","","","","",0,0]
["Avskrivninger",{"$f":"SUM(B9:B18)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(ROW(B11)-COLUMN($B11)>6,\"\",B11)","v":""},{"$f":"IF(ROW(C11)-COLUMN($B11)>6,\"\",C11)","v":""},{"$f":"IF(ROW(D11)-COLUMN($B11)>6,\"\",D11)","v":""},"","","","","",""]

{"sheet":"Gammel utstyr 1","index":11,"n_rows":26,"n_cols":12,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
["Hjelpeark - avskrivninger av gammelt annet utstyr 1"]
[]
["Avskrivningsperiode",{"$f":"Hovedark!B21","v":10}]
[]
["Investeringsår",1,2,3,4,5,6,7,8,9,10,"Sum"]
["Investering",{"$f":"Hovedark!C21","v":0},{"$f":"Hovedark!D21","v":0},{"$f":"Hovedark!E21","v":0},{"$f":"Hovedark!F21","v":0},{"$f":"Hovedark!G21","v":0},{"$f":"Hovedark!H21","v":0},{"$f":"Hovedark!I21","v":0},{"$f":"Hovedark!J21","v":0},{"$f":"Hovedark!K21","v":0},{"$f":"Hovedark!L21","v":0},{"$f":"SUM(B6:K6)","v":0}]
[]
["Avskrivningsår"]
[1,{"$f":"IF($A9>B$5,\"\",IF($B$3-B$5>$B$5-($A9+1),INDIRECT(ADDRESS(6,$A9+1))/$B$3,0))","v":0},{"$f":"IF($A9>C$5,\"\",IF($B$3-C$5>$B$5-($A9+1),INDIRECT(ADDRESS(6,$A9+1))/$B$3,0))","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(B9:K9)","v":0}]
[2,"",0,0,0,0,0,0,0,0,0,0]
[3,"","",0,0,0,0,0,0,0,0,0]
[4,"","","",0,0,0,0,0,0,0,0]
[5,"","","","",0,0,0,0,0,0,0]
[6,"","","","","",0,0,0,0,0,0]
[7,"","","","","","",0,0,0,0,0]
[8,"",{"$f":"IF($A16>C$5,\"\",IF($B$3-C$5>$B$5-($A16+1),INDIRECT(ADDRESS(6,$A16+1))/$B$3,0))","v":""},"","","","","",0,0,0,0]
[9,"","","","","","","","",0,0,0]
[10,"","","","","","","","","",0,0]
["Avskrivninger",{"$f":"SUM(B9:B18)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(ROW(B11)-COLUMN($B11)>6,\"\",B11)","v":""},{"$f":"IF(ROW(C11)-COLUMN($B11)>6,\"\",C11)","v":""},{"$f":"IF(ROW(D11)-COLUMN($B11)>6,\"\",D11)","v":""},"","","","","",""]

{"sheet":"Gammel utstyr 2","index":12,"n_rows":26,"n_cols":12,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
["Hjelpeark - avskrivninger av gammelt annet utstyr 2"]
[]
["Avskrivningsperiode",{"$f":"Hovedark!B22","v":10}]
[]
["Investeringsår",1,2,3,4,5,6,7,8,9,10,"Sum"]
["Investering",{"$f":"Hovedark!C22","v":0},{"$f":"Hovedark!D22","v":0},{"$f":"Hovedark!E22","v":0},{"$f":"Hovedark!F22","v":0},{"$f":"Hovedark!G22","v":0},{"$f":"Hovedark!H22","v":0},{"$f":"Hovedark!I22","v":0},{"$f":"Hovedark!J22","v":0},{"$f":"Hovedark!K22","v":0},{"$f":"Hovedark!L22","v":0},{"$f":"SUM(B6:K6)","v":0}]
[]
["Avskrivningsår"]
[1,{"$f":"IF($A9>B$5,\"\",IF($B$3-B$5>$B$5-($A9+1),INDIRECT(ADDRESS(6,$A9+1))/$B$3,0))","v":0},{"$f":"IF($A9>C$5,\"\",IF($B$3-C$5>$B$5-($A9+1),INDIRECT(ADDRESS(6,$A9+1))/$B$3,0))","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(B9:K9)","v":0}]
[2,"",0,0,0,0,0,0,0,0,0,0]
[3,"","",0,0,0,0,0,0,0,0,0]
[4,"","","",0,0,0,0,0,0,0,0]
[5,"","","","",0,0,0,0,0,0,0]
[6,"","","","","",0,0,0,0,0,0]
[7,"","","","","","",0,0,0,0,0]
[8,"",{"$f":"IF($A16>C$5,\"\",IF($B$3-C$5>$B$5-($A16+1),INDIRECT(ADDRESS(6,$A16+1))/$B$3,0))","v":""},"","","","","",0,0,0,0]
[9,"","","","","","","","",0,0,0]
[10,"","","","","","","","","",0,0]
["Avskrivninger",{"$f":"SUM(B9:B18)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(ROW(B11)-COLUMN($B11)>6,\"\",B11)","v":""},{"$f":"IF(ROW(C11)-COLUMN($B11)>6,\"\",C11)","v":""},{"$f":"IF(ROW(D11)-COLUMN($B11)>6,\"\",D11)","v":""},"","","","","",""]

{"sheet":"Gammel utstyr 3","index":13,"n_rows":26,"n_cols":12,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
["Hjelpeark - avskrivninger av gammelt annet utstyr 3"]
[]
["Avskrivningsperiode",{"$f":"Hovedark!B23","v":10}]
[]
["Investeringsår",1,2,3,4,5,6,7,8,9,10,"Sum"]
["Investering",{"$f":"Hovedark!C23","v":0},{"$f":"Hovedark!D23","v":0},{"$f":"Hovedark!E23","v":0},{"$f":"Hovedark!F23","v":0},{"$f":"Hovedark!G23","v":0},{"$f":"Hovedark!H23","v":0},{"$f":"Hovedark!I23","v":0},{"$f":"Hovedark!J23","v":0},{"$f":"Hovedark!K23","v":0},{"$f":"Hovedark!L23","v":0},{"$f":"SUM(B6:K6)","v":0}]
[]
["Avskrivningsår"]
[1,{"$f":"IF($A9>B$5,\"\",IF($B$3-B$5>$B$5-($A9+1),INDIRECT(ADDRESS(6,$A9+1))/$B$3,0))","v":0},{"$f":"IF($A9>C$5,\"\",IF($B$3-C$5>$B$5-($A9+1),INDIRECT(ADDRESS(6,$A9+1))/$B$3,0))","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(B9:K9)","v":0}]
[2,"",0,0,0,0,0,0,0,0,0,0]
[3,"","",0,0,0,0,0,0,0,0,0]
[4,"","","",0,0,0,0,0,0,0,0]
[5,"","","","",0,0,0,0,0,0,0]
[6,"","","","","",0,0,0,0,0,0]
[7,"","","","","","",0,0,0,0,0]
[8,"",{"$f":"IF($A16>C$5,\"\",IF($B$3-C$5>$B$5-($A16+1),INDIRECT(ADDRESS(6,$A16+1))/$B$3,0))","v":""},"","","","","",0,0,0,0]
[9,"","","","","","","","",0,0,0]
[10,"","","","","","","","","",0,0]
["Avskrivninger",{"$f":"SUM(B9:B18)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(ROW(B11)-COLUMN($B11)>6,\"\",B11)","v":""},{"$f":"IF(ROW(C11)-COLUMN($B11)>6,\"\",C11)","v":""},{"$f":"IF(ROW(D11)-COLUMN($B11)>6,\"\",D11)","v":""},"","","","","",""]